DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.77
Today's Fair Value
$35.36 -21.02%
Margin of Safety
-26.61%
Projected Value (5Y)
$56.94 +27.18%
Dividends Paid (5Y)
$8.72
DCF Inputs
Scenario
%
Regression: 1.72% | CAGR (5y): -7.96%
%
Regression: -3.34% | CAGR (5y): -4.38%
%
Regression: 17.86% | CAGR (5y): 5.71%
Capped at 13.67x (Historical 5y: 1.09x)
%